Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.22% first-year return on $456k initial cash invested.
-23.22%
Cash On Cash
1.15%
Cap Rate
0.19
DSCR
$5,630
Rent
-$8,830
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,630 income − $14,460 expenses = $8,830 out of pocket
Investment Breakdown
|
Purchase Price
$2087k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$456k
Downpayment
20%
$417k
Closing costs
1%
$20,871
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,630
Total Expenses
$14,460
Mortgage P&I
188%
$10,597
Property Taxes
20%
$1,136
Home Insurance
14%
$788
HOA
0%
$25
Property Management
12%
$676
CapEx
4%
$225
Vacancy
3%
$169
Maintenance
4%
$225
Other
11%
$619